13.79
RevenueNT$B
19.31
19.46
20.52
21.27
22.45
23.71
24.65
25.58
26.39
27.39
14.82
4.05%
4.09%
12
17.97
Revenue growth%
11.07
12.13
13.73
12.87
11.23
12.25
12.60
14.69
12.90
12.63
2.86
12.63
12.61
11
4.48
Gross margin%
29.76
28.57
29.77
28.17
27.57
29.15
31.69
33.66
31.67
34.61
4.23
31.69
29.76
27
25.87
Operating margin%
3.28
1.68
0.84
2.05
1.36
0.50
0.40
3.11
1.19
3.35
24.18
1.19
1.52
84
24.47
Net margin%
13.56
14.54
12.82
14.10
15.89
14.50
14.86
12.32
9.94
10.72
17.62
12.32
13.83
56
33.75
P/E ratio (avg)x
58.83
57.45
66.44
78.00
82.11
97.68
100.4
118.9
115.2
117.4
27.91
115.2
89.89
40
9.843
EV/EBITx
10.30
11.76
11.15
10.96
11.34
12.40
12.46
12.24
11.48
10.47
15.54
12.24
11.41
15
15.72
FCF yield (avg)%
12.92
14.52
15.65
14.16
12.32
10.39
11.75
11.21
11.17
11.62
17.74
11.21
12.03
69
26.12
FCF margin%
16.95
17.02
18.20
17.41
18.24
19.60
22.10
22.38
24.64
25.28
11.21
22.38
18.92
20
0.439
FCF / Net incomex
0.259
0.277
0.257
0.294
0.281
0.313
0.297
0.333
0.325
0.300
0.613
0.313
0.296
18
9.57
ROIC%
25.81
26.76
27.26
26.76
24.97
25.85
24.78
27.71
26.03
28.27
9.92
26.03
26.39
21
24.79
Return on equity%
32.22
29.63
28.01
28.03
26.95
24.38
25.98
28.64
29.14
27.85
20.08
27.85
28.02
17
25.42
Return on assets%
2.26
0.40
0.40
0.40
2.36
4.37
3.56
5.83
8.03
9.31
19.40
5.83
2.96
14
5.42
EPSNT$
14.19
15.39
15.47
15.23
17.53
17.40
19.32
21.90
21.64
22.07
5.90
4.72%
5.11%
—
3.41
EPS growth%
8.81
6.71
6.71
8.75
9.61
10.93
12.20
14.23
12.73
9.76
24.34
12.20
9.68
82
32.68
Bookvalue per shNT$
21.44
19.76
20.41
19.64
19.65
18.10
16.66
15.41
13.65
12.46
14.68
(8.71%)
(5.73%)
—
21.67
FCF per shareNT$
51.30
58.01
56.08
61.23
60.69
59.38
58.63
58.06
68.35
71.02
32.28
3.19%
4.28%
—
10.28
Dividend per shNT$
44.47
52.51
62.46
69.44
82.43
88.86
89.98
92.55
106.98
129.23
31.42
9.41%
11.78%
—
7.62
Div yield (avg)%
19.11
20.50
21.47
24.11
22.96
21.34
20.92
18.37
19.16
19.04
3.95
19.16
20.71
55
18.56
Payout ratio%
11.96
13.77
14.11
16.62
15.67
14.90
12.77
10.70
7.83
6.97
9.66
10.70
13.27
5
252.7
Shares (diluted)M
235.3
258.5
276.1
304.3
288.0
261.3
237.7
257.1
245.4
265.0
257.3
(1.65%)
1.55%
11
11.73
Buyback yield%
13.74
12.78
15.72
12.81
13.57
11.23
8.45
6.95
5.63
2.71
12.26
6.95
12.00
11
0.432
D/E ratiox
0.382
0.381
0.371
0.379
0.401
0.406
0.425
0.426
0.379
0.363
0.164
0.406
0.382
29
27.86
Enterprise valueNT$B
14.63
16.70
18.41
20.90
20.53
22.87
23.91
25.96
28.29
30.55
4.873
8.27%
8.66%
38
27.79
LT debtNT$B
7.578
9.107
10.90
12.53
13.63
13.53
13.16
13.26
13.37
13.25
4.769
(0.56%)
6.63%
9
Cost of revenue
4.35%
1.03×
Operating expenses
3.65%
0.96×
Property and equipment
18.60%
Goodwill & intangibles
14.46%
Spread over hurdle
(3.81%)